BNBCalc Short Term Rental Investment Analysis 2130 Liedertafel Way, Pittsburgh, PA 15212

4 bed • 1 bath • 12 guests • $225,000

BNB

Calc

Annual Revenue

$57,789

Profit (Cash Flow)

$21,419

Cap Rate

16.3%

Annual Revenue

$57,789

AirDNA projects $293/night at 54% occupancy ($57,788). Airbtics projects $246/night at 59% occupancy ($53,011). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 54% occupancy rate, $293 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$38,789	$57,081	$75,112	$95,660
Occupancy	49%	62%	71%	76%
Nightly Rate	$205	$236	$270	$322

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
#39 Apt on Butler St Lawrenceville Pets Friendly	$29,345	$140	52%	4	2	1	$45	❌	❌	✅	Y / Y	⭐️ 4.8 (203)
Cozy Spring Hill Rowhome	$37,364	$214	45%	4	1	2	$120	❌	❌	✅	Y / Y	⭐️ 4.7 (66)
Luxe Home★ Amazing Yard★ Firepit★ 2 Rooftop Decks	$139,512	$471	76%	4	3	3	$209	❌	❌	❌	Y / Y	⭐️ 5 (150)
4 Bedroom home, prime location, Deck, AC, balcony	$35,929	$306	31%	4	3	3	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (35)
UrbanOasis Lux 4BR/3Bath Sleeps 12 Prime Area Pets	$66,934	$279	61%	4	3	1	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (88)
Lawrenceville charmer · sleeps 8, 2 full baths!	$53,605	$203	66%	4	2	1	$169	❌	❌	❌	Y / Y	⭐️ 4.8 (233)
Stylish 4Bdr Loft Home, North Shore, City Skyline	$69,214	$237	73%	4	4	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (42)
Sauna - Chef's Kitchen - 1 Block from Butler!	$61,083	$235	64%	4	3	1	$184	❌	❌	❌	Y / Y	⭐️ 4.8 (74)
3BR+ Family Haven w/yard steps to Butler	$26,756	$130	49%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (38)
LUX 2.3k SQFT \| Game Room \| Parking \| Sleeps 10+	$70,835	$246	76%	4	2	3	$169	❌	❌	✅	Y / Y	⭐️ 5 (39)

Return Metrics

34.54% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$21,418	$42,837	$64,255	$85,674	$107,092	$214,185	$642,556
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,210	$4,557	$7,048	$9,693	$12,502	$29,365	$180,000
Down Payment	$45,000	$45,000	$45,000	$45,000	$45,000	$45,000	$45,000
Property Appreciation	$6,750	$13,702	$20,863	$28,239	$35,836	$77,381	$321,134
Total Return	$75,378	$106,096	$137,167	$168,607	$200,431	$365,932	$1,188,690

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

34.54%

Cap Rate

16.26%

Return on Investment

48.99%

2130 Liedertafel Way Pittsburgh, PA, 15212

4 bed • 1 bath • 12 guests

Purchase Price

Est. $1,079/mo

This property is for sale!

Contact Agent

196

Airbnb Investor Score

$21,418

Annual Profit

16.3%

Cap Rate

34.5%

Cash on Cash

$57,789

Annual Revenue

BNBCalc predicts this property will get $246 per night with 59% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 11% of comparables

Seasonality

10 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$59,057

Avg annual revenue

59%

Avg occupancy rate

$246

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$25k

$65k

$100k

$140k

$21,419

Profit

Revenue

$57,789

Operating Expenses

$21,193

Operating Income

$36,596

Mortgage & Taxes

$15,178

Profit (Cash Flow)

$21,419

$62,000

Cash Investment

Down Payment

$45,000

Renos & Furnishing

$10,250

Closing Costs

$6,750

Total

$62,000

DSCR Ratio

Strong

2.41

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

34.54%

Cap Rate

16.26%

Return on Investment

48.99%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$10,679

Deductible property tax

$2,228

Your total deduction

$2,286

Your adjusted annual income

$150,000 - $2,286 = $147,714

Taxes on $147,714 (30%)

$44,314

Your old tax bill

$45,000

Your new tax bill

$44,314

Estimated tax savings

$686

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -